Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $130K |
| Matchday Revenue | $0 |
| Sponsorship | $84K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $46K |
| Transfer Amortization | $0 |
| Debt Interest | $991 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $389K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$1.8M |
$3.4M |
$-1.6M |
$-515K |
| Sep 2026 |
$1.6M |
$1.2M |
$437K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$691K |